Flat L3 1 bed 1 bath

Great Howard Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£42,700First Year

Profit From Rental Income

After 5 Years

£9,803

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£35,805

↗ 26%After 5 Years

Return On Investment

107%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,668	£10,828	£11,099	£11,376	£11,717	£55,688
Total Expenses	£8,582	£8,644	£8,714	£8,785	£8,862	£43,586
Profit Before Tax	£2,086	£2,184	£2,385	£2,591	£2,855	£12,102
Profit After Tax	£1,690	£1,769	£1,932	£2,099	£2,313	£9,803
Change In Property Value	£4,170	£4,295	£8,111	£9,335	£9,895	£35,805
Net Return	£5,860	£6,064	£10,042	£11,433	£12,208	£45,608
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change